
Coway Co Ltd
KRX:021240

Intrinsic Value
The intrinsic value of one
Coway Co Ltd
stock under the Base Case scenario is
96 163.34
KRW.
Compared to the current market price of 78 800 KRW,
Coway Co Ltd
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coway Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Coway Co Ltd
Balance Sheet Decomposition
Coway Co Ltd
Current Assets | 1.8T |
Cash & Short-Term Investments | 128.7B |
Receivables | 1.3T |
Other Current Assets | 307.6B |
Non-Current Assets | 4T |
Long-Term Investments | 30.5B |
PP&E | 1T |
Intangibles | 191.3B |
Other Non-Current Assets | 2.7T |
Free Cash Flow Analysis
Coway Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Coway Co Ltd
Revenue
|
4.3T
KRW
|
Cost of Revenue
|
-1.5T
KRW
|
Gross Profit
|
2.8T
KRW
|
Operating Expenses
|
-2T
KRW
|
Operating Income
|
829.4B
KRW
|
Other Expenses
|
-263.8B
KRW
|
Net Income
|
565.6B
KRW
|
Profitability Score
Profitability Due Diligence
Coway Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Coway Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Coway Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Coway Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Coway Co Ltd
According to Wall Street analysts, the average 1-year price target for
Coway Co Ltd
is 91 460 KRW
with a low forecast of 80 800 KRW and a high forecast of 105 000 KRW.
Dividends
Current shareholder yield for Coway Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Coway Co Ltd
stock under the Base Case scenario is
96 163.34
KRW.
Compared to the current market price of 78 800 KRW,
Coway Co Ltd
is
Undervalued by 18%.